| Revenue | NOK 24,6M | +6% |
| EBITDA | NOK 5,1M | +61% |
| Net profit | NOK 3,7M | +61% |
| Total assets | NOK 22,4M | +12% |
| Equity | NOK 18,3M | +17% |
| Employees | 8 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10 565 | 8 933 | 11 918 | 10 782 | 9 813 | 7 053 | 8 115 | 8 024 | 8 896 | 11 183 | 12 932 | 15 369 | 15 000 | 23 729 | 25 602 | 23 270 | 24 644 |
| Staff expenses | −1 593 | −1 271 | −2 652 | −2 703 | −2 654 | −2 295 | −2 625 | −2 648 | −2 937 | −3 085 | −3 854 | −4 406 | −4 486 | −5 508 | −7 985 | −6 210 | −6 787 |
| EBITDA | 941 | 1 208 | 1 856 | 1 932 | 1 927 | 961 | 158 | 850 | 1 148 | 1 924 | 2 617 | 3 332 | 2 197 | 6 717 | 2 649 | 3 162 | 5 094 |
| Depreciation & amort. | −270 | −270 | −266 | −293 | −293 | −293 | −293 | −27 | −0 | −1 | −17 | −38 | −46 | −49 | −152 | −288 | −432 |
| EBIT | 671 | 938 | 1 590 | 1 639 | 1 634 | 668 | −134 | 823 | 1 148 | 1 923 | 2 601 | 3 295 | 2 151 | 6 667 | 2 497 | 2 874 | 4 662 |
| Net financials | −318 | −218 | −196 | −165 | −71 | −2 | 27 | 29 | 16 | 17 | 28 | 12 | 16 | 8 | 18 | 42 | 25 |
| Profit before tax | 353 | 720 | 1 394 | 1 474 | 1 563 | 666 | −107 | 852 | 1 164 | 1 941 | 2 628 | 3 306 | 2 168 | 6 676 | 2 515 | 2 916 | 4 687 |
| Tax | 99 | 203 | 392 | 419 | 438 | 192 | −29 | 244 | 296 | 469 | 609 | 728 | 477 | 1 469 | 553 | 641 | 1 031 |
| Net profit | 254 | 518 | 1 002 | 1 054 | 1 124 | 474 | −78 | 608 | 867 | 1 472 | 2 020 | 2 578 | 1 690 | 5 207 | 1 962 | 2 274 | 3 656 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6 980 | 7 246 | 7 045 | 6 427 | 5 580 | 5 995 | 5 420 | 5 377 | 5 803 | 6 058 | 7 008 | 10 420 | 9 656 | 16 723 | 19 312 | 19 970 | 22 416 |
| Equity | 224 | 742 | 1 744 | 2 798 | 3 923 | 4 397 | 4 318 | 4 326 | 4 594 | 4 565 | 4 985 | 5 964 | 7 654 | 12 861 | 14 823 | 15 598 | 18 253 |
| Long-term debt | 359 | 840 | 496 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 411 |
| Short-term debt | 6 397 | 5 664 | 4 805 | 3 628 | 1 657 | 1 599 | 1 102 | 1 051 | 1 210 | 1 493 | 2 023 | 4 456 | 2 002 | 3 862 | 4 488 | 4 373 | 3 752 |
| Total debt | 6 756 | 6 505 | 5 301 | 3 628 | 1 657 | 1 599 | 1 102 | 1 051 | 1 210 | 1 493 | 2 023 | 4 456 | 2 002 | 3 862 | 4 488 | 4 373 | 4 163 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
TW Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 5.5% | 5.5% | 2024 | |
| Individual | 4.5% | 4.5% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Lande | Chief Executive Officer | 0 companies |
| Trine-Lise Werner Johnsen | Chief Executive Officer | 0 companies |
| Helle Werner Johnsen | Chairman | 0 companies |
| Anne Line Dunsæd Gotteberg | Board of Directors | 0 companies |
| Peter Paaske | Board of Directors | 0 companies |